The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)

Purchased Typical 20% Down Payment Bend, Oregon Rental Property 7 Property
Bought in Month 635

We have a Rule that has you buying the Typical 20% Down Payment Bend, Oregon Rental Property 7 Property even if your Account balance in the All-In-One Account Earning 7%/year Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year Account from the start of the Scenario to Month 635 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Bend, Oregon Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $3,280,431.71 purchase price that means you need to have $656,086.34 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($32,804.32) minus any seller concessions ($0).

Description Amount
Down Payment $656,086.34
Rent Ready Costs $0
Closing Costs $32,804.32
Seller Concessions $0
Total Cost To Close: $688,890.66

The monthly rent on this Property is $16,517.21 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 20% Down Payment Bend, Oregon Rental Property 1 $98,656 $139,969 $0 $0 $4,606 $243,230
Typical 20% Down Payment Bend, Oregon Rental Property 2 $98,656 $135,216 $0 $0 $4,564 $238,435
Typical 20% Down Payment Bend, Oregon Rental Property 3 $98,656 $23,641 $60,269 $11,095 $13,757 $207,417
Typical 20% Down Payment Bend, Oregon Rental Property 4 $98,656 -$7,455 $44,718 $13,815 $15,977 $165,711
Typical 20% Down Payment Bend, Oregon Rental Property 5 $98,656 -$25,362 $38,070 $15,549 $17,410 $144,322
Typical 20% Down Payment Bend, Oregon Rental Property 6 $98,656 -$56,522 $29,904 $18,566 $19,903 $110,506
Typical 20% Down Payment Bend, Oregon Rental Property 7 $98,636 -$56,842 $24,365 $20,288 $19,928 $106,375
Totals: $690,570 $152,644 $197,326 $79,313 $96,144 $1,215,998

Asset Allocation

How are assets allocated? Let's first look at this month.

And how have they looked over time up to this month?

Phases of Financial Independence™

With a Minimum Target Monthly Income in Retirement™ of $14,000 and a Ideal Target Monthly Income in Retirement™ of $21,000 at the time of achieving your  Goal of financial independence, let's look at the Phases of Financial Independence™.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports